Unlock all features! Tap here to upgrade
3311 DEERFIELD POINTE Drive, Orange Park, FL 32073
3 beds • 2 baths • 1713 sqft
$326,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.9% first-year return on $68,481 initial cash invested.
-13.9%
Cash On Cash
3.81%
Cap Rate
0.6
DSCR
$1,929
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,722 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,722
Mortgage P&I
90%
$1,733
Property Taxes
18%
$350
Home Insurance
6%
$116
HOA
1%
$22
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0